Cost of Sales
-9,026,753 GBP2023-01-01 ~ 2023-12-31
-8,626,863 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,195,518 GBP2023-01-01 ~ 2023-12-31
-2,994,267 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
173 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
595,068 GBP2023-01-01 ~ 2023-12-31
264,391 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
463,886 GBP2023-01-01 ~ 2023-12-31
203,002 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
553,754 GBP2023-01-01 ~ 2023-12-31
203,002 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
99,951 GBP2023-12-31
101,006 GBP2022-12-31
Property, Plant & Equipment
1,565,870 GBP2023-12-31
1,215,070 GBP2022-12-31
Fixed Assets
1,665,821 GBP2023-12-31
1,316,076 GBP2022-12-31
Debtors
4,830,831 GBP2023-12-31
4,119,440 GBP2022-12-31
Cash at bank and in hand
335,318 GBP2023-12-31
391,102 GBP2022-12-31
Current Assets
5,602,702 GBP2023-12-31
4,664,931 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,960,760 GBP2023-12-31
-3,149,464 GBP2022-12-31
Net Current Assets/Liabilities
1,641,942 GBP2023-12-31
1,515,467 GBP2022-12-31
Total Assets Less Current Liabilities
3,307,763 GBP2023-12-31
2,831,543 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-373,776 GBP2023-12-31
-335,502 GBP2022-12-31
Net Assets/Liabilities
2,872,465 GBP2023-12-31
2,478,711 GBP2022-12-31
Equity
Called up share capital
12,000 GBP2023-12-31
12,000 GBP2022-12-31
12,000 GBP2021-12-31
Revaluation reserve
256,164 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Capital redemption reserve
3,004 GBP2023-12-31
3,004 GBP2022-12-31
3,004 GBP2021-12-31
Retained earnings (accumulated losses)
2,601,297 GBP2023-12-31
2,463,707 GBP2022-12-31
2,420,705 GBP2021-12-31
Equity
2,872,465 GBP2023-12-31
2,478,711 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
463,886 GBP2023-01-01 ~ 2023-12-31
203,002 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-160,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-160,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
512023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Wages/Salaries
1,678,368 GBP2023-01-01 ~ 2023-12-31
1,547,897 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
282,209 GBP2023-01-01 ~ 2023-12-31
216,156 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,135,371 GBP2023-01-01 ~ 2023-12-31
1,931,302 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
213,287 GBP2023-01-01 ~ 2023-12-31
177,584 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,060 GBP2023-01-01 ~ 2023-12-31
-1,206 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
221,000 GBP2023-12-31
221,000 GBP2022-12-31
Intangible Assets - Gross Cost
354,837 GBP2023-12-31
325,637 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
221,000 GBP2023-12-31
221,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
254,886 GBP2023-12-31
224,631 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
30,255 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
99,951 GBP2023-12-31
101,006 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,337,400 GBP2023-12-31
1,392,782 GBP2022-12-31
Improvements to leasehold property
155,382 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
257,064 GBP2023-12-31
216,315 GBP2022-12-31
Computers
171,605 GBP2023-12-31
121,427 GBP2022-12-31
Motor vehicles
92,433 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,013,884 GBP2023-12-31
1,860,098 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-31,307 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-160,881 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
50,400 GBP2023-12-31
217,131 GBP2022-12-31
Improvements to leasehold property
106,083 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
166,082 GBP2023-12-31
183,345 GBP2022-12-31
Computers
123,908 GBP2023-12-31
114,978 GBP2022-12-31
Motor vehicles
1,541 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
448,014 GBP2023-12-31
645,028 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
-76,186 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
15,538 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
13,889 GBP2023-01-01 ~ 2023-12-31
Computers
8,930 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
-36,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-31,152 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-160,726 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,287,000 GBP2023-12-31
1,175,651 GBP2022-12-31
Improvements to leasehold property
49,299 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
90,982 GBP2023-12-31
32,970 GBP2022-12-31
Computers
47,697 GBP2023-12-31
6,449 GBP2022-12-31
Motor vehicles
90,892 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
436,553 GBP2023-12-31
154,389 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,371,334 GBP2023-12-31
1,804,846 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,250,813 GBP2023-12-31
1,981,642 GBP2022-12-31
Other Debtors
Current
15,780 GBP2023-12-31
85,462 GBP2022-12-31
Prepayments/Accrued Income
Current
192,904 GBP2023-12-31
247,490 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,830,831 GBP2023-12-31
4,119,440 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
140,052 GBP2023-12-31
140,052 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
58,449 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,147,202 GBP2023-12-31
2,018,436 GBP2022-12-31
Corporation Tax Payable
Current
97,470 GBP2023-12-31
42,630 GBP2022-12-31
Other Taxation & Social Security Payable
Current
302,445 GBP2023-12-31
228,936 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
2,165 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,273,591 GBP2023-12-31
658,796 GBP2022-12-31
Creditors
Current
3,960,760 GBP2023-12-31
3,149,464 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
206,626 GBP2023-12-31
335,502 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
167,150 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
373,776 GBP2023-12-31
335,502 GBP2022-12-31
Bank Borrowings
346,678 GBP2023-12-31
475,554 GBP2022-12-31
Total Borrowings
346,678 GBP2023-12-31
534,003 GBP2022-12-31
Current
140,052 GBP2023-12-31
198,501 GBP2022-12-31
Non-current
206,626 GBP2023-12-31
335,502 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
29,958 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
167,150 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
207,730 GBP2023-12-31
146,140 GBP2022-12-31
Between two and five year
327,868 GBP2023-12-31
20,420 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
535,598 GBP2023-12-31
166,560 GBP2022-12-31